Valuation Disco Corporation Deutsche Boerse AG

Stocks

D650

US25461D1000

Semiconductor Equipment & Testing

Market Closed - Deutsche Boerse AG Other stock markets 06:55:02 13/07/2026 pm IST			5-day change	1st Jan Change
36.20 ^EUR	-2.16%		-6.70%	+50.83%

07/07	Disco Corporation Reports Preliminary Non-Consolidated Sales Results for the Fiscal First Quarter Ended June 2026	CI
06/07	Disco's Non-Consolidated Net Sales Climb 26% in Q1	MT

Company Valuation: Disco Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	12,41,500	16,57,021	61,96,471	32,39,857	66,42,215	76,87,108	-	-
Change	-	33.47%	273.95%	-47.71%	105.02%	15.73%	-	-
Enterprise Value (EV) ¹	11,15,729	14,93,968	59,80,985	30,10,690	63,57,640	73,21,056	72,19,665	71,02,595
Change	-	33.9%	300.34%	-49.66%	111.17%	15.15%	-1.38%	-1.62%
P/E	18.7x	20x	73.6x	26.1x	49x	42.2x	35.1x	31.6x
PBR	4.24x	4.78x	15.3x	6.78x	11.3x	11x	9.22x	7.84x
PEG	-	0.8x	47.66x	0.6x	5.26x	1.2x	1.7x	2.9x
Capitalization / Revenue	4.89x	5.83x	20.1x	8.24x	15.2x	14.2x	12.2x	11x
EV / Revenue	4.4x	5.26x	19.4x	7.65x	14.6x	13.5x	11.5x	10.1x
EV / EBITDA	11.2x	12.4x	45.1x	16.8x	31.8x	28.5x	23.7x	20.9x
EV / EBIT	12.2x	13.5x	49.2x	18x	34.4x	29.9x	24.5x	21.1x
EV / FCF	27.8x	21.7x	73.7x	56.3x	-2,856x	57.8x	40.9x	32x
FCF Yield	3.59%	4.6%	1.36%	1.78%	-0.04%	1.73%	2.44%	3.12%
Dividend per Share ²	269.3	305.3	307	413	505	656.9	819.1	1,026
Rate of return	2.35%	2%	0.54%	1.38%	0.82%	0.93%	1.16%	1.45%
EPS ²	611.7	765.5	777.3	1,143	1,250	1,679	2,021	2,243
Distribution rate	44%	39.9%	39.5%	36.1%	40.4%	39.1%	40.5%	45.8%
Net sales ¹	2,53,781	2,84,135	3,07,554	3,93,300	4,36,889	5,42,303	6,28,960	7,00,152
EBITDA ¹	1,00,064	1,20,784	1,32,521	1,79,000	1,99,810	2,57,157	3,05,185	3,39,848
EBIT ¹	91,513	1,10,413	1,21,490	1,66,800	1,84,989	2,45,254	2,95,068	3,36,039
Net income ¹	66,206	82,891	84,205	1,23,900	1,35,521	1,81,733	2,18,606	2,48,331
Net Debt ¹	-1,25,771	-1,63,053	-2,15,486	-2,29,167	-2,84,575	-3,66,052	-4,67,443	-5,84,513
Reference price ²	11,466.67	15,300.00	57,190.00	29,895.00	61,240.00	70,870.00	70,870.00	70,870.00
Nbr of stocks (in thousands)	1,08,270	1,08,302	1,08,349	1,08,375	1,08,462	1,08,468	-	-
Announcement Date	21/04/22	20/04/23	25/04/24	17/04/25	22/04/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLIED MATERIALS, INC.	45.66x	14.18x	41.11x	0.32%	48TCr
NAURA TECHNOLOGY GROUP CO., LTD.	75.74x	11.41x	58.1x	0.13%	8.57TCr
ADVANCED MICRO-FABRICATION EQUIPMENT INC. CHINA	115.1x	24.17x	112.55x	0.07%	6.14TCr
ASM INTERNATIONAL N.V.	41.41x	10.78x	28.21x	0.43%	5.09TCr
GLOBALFOUNDRIES, INC.	51.15x	4.98x	14.65x	0.06%	3.78TCr
PIOTECH INC.	120.07x	28.2x	121.79x	0.1%	3.55TCr
ACM RESEARCH (SHANGHAI), INC.	105.01x	20.81x	93.51x	0.2%	2.79TCr
HWATSING TECHNOLOGY CO., LTD.	116.28x	26.39x	96.07x	0.12%	2.36TCr
BE SEMICONDUCTOR INDUSTRIES N.V.	63.75x	21.03x	46.83x	1.33%	2.31TCr
Average	81.58x	18.00x	68.09x	0.31%	9.16TCr
Weighted average by Cap.	61.70x	15.38x	53.17x	0.29%